Company Valuation: NN, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 176.4 65.8 189.4 163.3 64.25 191 - -
Change - -62.7% 187.84% -13.77% -60.66% 197.34% - -
Enterprise Value (EV) 176.4 65.8 189.4 293.8 212.4 191 191 191
Change - -62.7% 187.84% 55.13% -27.7% -10.07% 0% 0%
P/E -5.19x -1.81x -2.96x -2.95x -1.2x -5.07x -7.96x -12.5x
PBR - - - 2.13x 1.89x 9.53x - -
PEG - -0.36x -0x 0.2x 0.33x 0.2x 0.2x 0.3x
Capitalization / Revenue 0.37x 0.13x 0.39x 0.35x 0.15x 0.41x 0.38x 0.36x
EV / Revenue 0x 0x 0x 0x 0x 0.41x 0.38x 0.36x
EV / EBITDA 0x 0x 0x 0x 0x 3.38x 3.09x 2.82x
EV / EBIT 0x 0x 0x 0x 0x 14.8x 8.93x 6.02x
EV / FCF -0x -0x 0x 0x -0x 53.1x 8.61x 6.12x
FCF Yield -1.49% -15.6% 4.67% 1.81% -6.19% 1.88% 11.6% 16.3%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.79 -0.83 -1.35 -1.11 -1.07 -0.7133 -0.455 -0.29
Distribution rate - - - - - - - -
Net sales 1 477.6 498.7 489.3 464.3 422.2 464.9 499.8 535.5
EBITDA 1 52.11 43.89 43.12 48.34 49.02 56.5 61.87 67.76
EBIT 1 10.15 1.927 3.131 5.086 14.25 12.88 21.4 31.76
Net income 1 -13.22 -26.1 -50.15 -38.27 -34 -14.41 -4 -
Net Debt - - - 130.5 148.2 - - -
Reference price 2 4.100 1.500 4.000 3.270 1.280 3.620 3.620 3.620
Nbr of stocks (in thousands) 43,034 43,869 47,353 49,946 50,196 52,774 - -
Announcement Date 10/03/22 09/03/23 11/03/24 05/03/25 04/03/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-5.07x - - - 191M
36.65x6.28x23.31x0.73% 126B
27.89x5.17x17.86x2.17% 36.39B
34.61x4.56x17.23x0.1% 34.06B
21.96x1.82x13.41x2.21% 31.18B
24.51x3.83x12.87x1.49% 28.46B
22.72x3.3x14.21x1.03% 27.71B
26.19x3.16x13.62x1.43% 27.8B
26.39x3.32x16.2x1.72% 24.49B
Average 23.98x 3.93x 16.09x 1.36% 37.34B
Weighted average by Cap. 30.32x 4.64x 18.23x 1.18%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA